|
Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.91M | 456.96M | 982.11M | 1,059.23M | 2,184.24M | 2,993.07M | 2,603.45M | 2,886.00M | 3,523.00M | 4,160.00M | 3,331.00M | 3,728.00M | 4,110.00M | 4,886.00M | 3,760.00M | 3,999.00M | 4,538.00M | 5,139.00M | 4,259.00M | 4,452.00M |
|
Cost of Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 424.83M | 813.69M | | 1,184.94M | 1,679.92M | 1,966.45M | 1,784.69M | 1,793.00M | 1,955.00M | 2,137.00M | 1,890.00M | 2,056.00M | 2,152.00M | 2,391.00M | 2,052.00M | 2,079.00M | 2,283.00M | 2,479.00M | 2,242.00M | 2,247.00M |
|
Gross Profit (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -373.92M | -356.73M | 982.11M | -125.71M | 504.32M | 1,026.63M | 818.76M | 1,093.00M | 1,568.00M | 2,023.00M | 1,441.00M | 1,672.00M | 1,958.00M | 2,495.00M | 1,708.00M | 1,920.00M | 2,255.00M | 2,660.00M | 2,017.00M | 2,205.00M |
|
Selling, General & Administrative (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.56M | 323.42M | 502.98M | 394.03M | 371.43M | 373.12M | 444.43M | 461.00M | 435.00M | 393.00M | 503.00M | 535.00M | 466.00M | 451.00M | 673.00M | 562.00M | 508.00M | 522.00M | 630.00M | 582.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.56M | 323.42M | 502.98M | 394.03M | 371.43M | 373.12M | 444.43M | 461.00M | 435.00M | 393.00M | 503.00M | 535.00M | 466.00M | 451.00M | 673.00M | 562.00M | 508.00M | 522.00M | 630.00M | 582.00M |
|
Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1023.53M | -1005.82M | -1031.41M | -859.21M | -218.64M | 298.43M | 13.43M | 272.00M | 771.00M | 1,265.00M | 570.00M | 750.00M | 1,099.00M | 1,634.00M | 624.00M | 945.00M | 1,329.00M | 1,702.00M | 933.00M | 1,162.00M |
|
EBIT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1023.53M | -1005.82M | -1031.41M | -859.21M | -218.64M | 298.43M | 13.43M | 272.00M | 771.00M | 1,265.00M | 570.00M | 750.00M | 1,099.00M | 1,634.00M | 624.00M | 945.00M | 1,329.00M | 1,702.00M | 933.00M | 1,162.00M |
|
Interest & Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | 3.79M | 3.68M | 3.32M | 6.49M | 11.95M | 14.23M | 15.00M | 10.00M | 7.00M | 4.00M | 5.00M | 4.00M | 4.00M | 3.00M | 2.00M | 12.00M | 3.00M | 7.00M | 5.00M |
|
Other Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.51M | 37.23M | -46.77M | -2.54M | 6.46M | 0.78M | -123.70M | 5.00M | -5.00M | -8.00M | 7.00M | -8.00M | -3.00M | -26.00M | 186.00M | 5.00M | -6.00M | -36.00M | 71.00M | 2.00M |
|
Non Operating Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.51M | -418.73M | -46.77M | -2.54M | 6.46M | 0.78M | 757.33M | 5.00M | -308.00M | -8.00M | 7.00M | -8.00M | -241.00M | -26.00M | 186.00M | 5.00M | -6.00M | -36.00M | 71.00M | 2.00M |
|
EBT (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1323.67M | -1432.70M | -1311.74M | -1133.55M | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 751.00M | 1,113.00M | 1,457.00M | 673.00M | 976.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | | | | 26.00M |
|
Profit After Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1347.26M | -1424.55M | -1356.47M | -1167.14M | -521.58M | 32.97M | -500.24M | -48.00M | 463.00M | 1,009.00M | 272.00M | 360.00M | 858.00M | 1,111.00M | 571.00M | 736.00M | 1,214.00M | 1,579.00M | 762.00M | 950.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.09M | -29.09M | 2.04M | -31.06M | -13.18M | 74.00M | 27.24M | 20.00M | 42.00M | 87.00M | 51.00M | 41.00M | 56.00M | 106.00M | 57.00M | 48.00M | 107.00M | 158.00M | 101.00M | 84.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 2.00M | 2.00M | 4.00M | 4.00M | 4.00M | 6.00M | 6.00M | 5.00M | 4.00M | 8.00M | 8.00M |
|
Income from Continuing Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1323.67M | -1432.70M | -1311.74M | -1133.55M | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 735.00M | 1,113.00M | 1,457.00M | 673.00M | 950.00M |
|
Consolidated Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1323.67M | -1432.70M | -1311.74M | -1133.55M | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 735.00M | 1,113.00M | 1,457.00M | 673.00M | 950.00M |
|
Income towards Parent Company (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1323.67M | -1432.70M | -1311.74M | -1133.55M | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 735.00M | 1,113.00M | 1,457.00M | 673.00M | 950.00M |
|
Net Income towards Common Stockholders (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1323.67M | -1432.70M | -1311.74M | -1133.55M | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 735.00M | 1,113.00M | 1,457.00M | 673.00M | 950.00M |
|
EPS (Basic) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.29 | -5.59 | -5.33 | -4.58 | -2.05 | 0.13 | -1.96 | -0.19 | 1.79 | 3.94 | 1.08 | 1.40 | 3.32 | 4.22 | 2.02 | 2.71 | 4.45 | 5.79 | 2.78 | 3.49 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.29 | -5.59 | -5.33 | -4.58 | -2.05 | 0.13 | -1.96 | -0.19 | 1.70 | 3.65 | 1.07 | 1.35 | 3.11 | 4.21 | 2.03 | 2.70 | 4.41 | 5.74 | 2.78 | 3.48 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.82M | 250.81M | 252.00M | 254.82M | 254.96M | 254.95M | 255.00M | 255.00M | 256.00M | 256.00M | 256.00M | 257.00M | 257.00M | 259.00M | 261.00M | 269.00M | 270.00M | 272.00M | 271.00M | 270.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.82M | 254.71M | | 254.82M | 254.96M | 255.38M | | 255.00M | 282.00M | 282.00M | | 281.00M | 281.00M | 264.00M | | 276.00M | 275.00M | 274.00M | | 271.00M |
|
EBITDA (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1302.36M | -1436.42M | -1390.99M | -950.87M | -578.23M | -208.26M | -351.65M | -83.00M | 462.00M | 1,047.00M | 248.00M | 417.00M | 817.00M | 1,016.00M | 510.00M | 837.00M | 1,386.00M | 1,566.00M | 701.00M | 1,161.00M |
|
Interest Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.81M | 430.66M | 284.01M | 277.66M | 302.71M | 352.19M | 431.45M | 360.00M | 355.00M | 340.00M | 347.00M | 424.00M | 298.00M | 603.00M | 266.00M | 249.00M | 228.00M | 248.00M | 267.00M | 278.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13% | | | | 2.66% |